Market Cap ₹74 Cr.
Stock P/E 11.7
P/B 0.9
Current Price ₹77
Book Value ₹ 90.2
Face Value 10
52W High ₹94.9
Dividend Yield 0%
52W Low ₹ 38
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 44 | 59 | 55 | 77 | 59 | 57 | 59 | 51 | 65 | 56 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 44 | 59 | 55 | 77 | 60 | 57 | 59 | 52 | 65 | 56 |
Total Expenditure | 40 | 55 | 52 | 72 | 56 | 52 | 56 | 48 | 59 | 51 |
Operating Profit | 4 | 4 | 3 | 5 | 4 | 5 | 3 | 4 | 6 | 5 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 3 | 2 |
Provision for Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Profit After Tax | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 2 |
Adjustments | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 2 |
Adjusted Earnings Per Share | 1.4 | 1.4 | 0.9 | 1.3 | 1.1 | 1.8 | 0.8 | 1.1 | 2.8 | 1.9 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 75 | 93 | 117 | 114 | 112 | 148 | 197 | 177 | 190 | 235 | 243 | 231 |
Other Income | 0 | 0 | 2 | 2 | 2 | 4 | 2 | 1 | 1 | 0 | 0 | 0 |
Total Income | 76 | 93 | 119 | 116 | 114 | 152 | 199 | 178 | 191 | 235 | 243 | 232 |
Total Expenditure | 70 | 88 | 112 | 110 | 104 | 136 | 180 | 161 | 175 | 219 | 224 | 214 |
Operating Profit | 6 | 5 | 7 | 6 | 10 | 16 | 19 | 16 | 16 | 16 | 19 | 18 |
Interest | 3 | 2 | 3 | 1 | 1 | 5 | 5 | 4 | 4 | 5 | 4 | 4 |
Depreciation | 2 | 2 | 3 | 2 | 3 | 5 | 3 | 4 | 5 | 4 | 4 | 5 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 2 | 6 | 7 | 11 | 9 | 8 | 7 | 10 | 7 |
Provision for Tax | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Profit After Tax | 1 | 1 | 1 | 1 | 4 | 5 | 8 | 7 | 6 | 5 | 7 | 7 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 1 | 4 | 5 | 8 | 7 | 6 | 5 | 7 | 7 |
Adjusted Earnings Per Share | 0.7 | 0.8 | 0.6 | 1.4 | 4.4 | 5.5 | 8.5 | 7 | 6.1 | 5.1 | 7.7 | 6.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 3% | 11% | 10% | 12% |
Operating Profit CAGR | 19% | 6% | 3% | 12% |
PAT CAGR | 40% | 0% | 7% | 21% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 100% | 11% | -3% | 14% |
ROE Average | 10% | 8% | 10% | 8% |
ROCE Average | 10% | 9% | 11% | 10% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 36 | 37 | 37 | 39 | 43 | 48 | 57 | 63 | 69 | 74 | 81 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 1 | 4 | 3 | 4 | 12 | 26 | 20 | 20 | 23 | 31 | 26 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 2 |
Total Current Liabilities | 22 | 24 | 27 | 24 | 47 | 49 | 38 | 37 | 62 | 53 | 55 |
Total Liabilities | 59 | 65 | 68 | 66 | 102 | 123 | 115 | 121 | 155 | 159 | 164 |
Fixed Assets | 26 | 31 | 34 | 33 | 69 | 71 | 73 | 76 | 83 | 83 | 88 |
Other Non-Current Assets | 1 | 2 | 2 | 5 | 3 | 2 | 1 | 2 | 2 | 4 | 2 |
Total Current Assets | 32 | 33 | 32 | 28 | 30 | 51 | 41 | 42 | 70 | 72 | 74 |
Total Assets | 59 | 65 | 68 | 66 | 102 | 123 | 115 | 121 | 155 | 159 | 164 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 2 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | 3 |
Cash Flow from Operating Activities | 7 | 4 | 8 | 4 | 27 | -7 | 14 | 11 | 14 | 1 | 15 |
Cash Flow from Investing Activities | -1 | -7 | -4 | -3 | -34 | -1 | -3 | -7 | -11 | -5 | -8 |
Cash Flow from Financing Activities | -4 | 1 | -4 | -1 | 6 | 9 | -10 | -4 | -1 | 3 | -9 |
Net Cash Inflow / Outflow | 2 | -2 | 0 | 0 | -0 | 1 | 0 | 1 | 1 | -0 | -2 |
Closing Cash & Cash Equivalent | 2 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | 3 | 1 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.74 | 0.81 | 0.65 | 1.36 | 4.45 | 5.49 | 8.51 | 6.98 | 6.1 | 5.07 | 7.67 |
CEPS(Rs) | 2.52 | 2.7 | 3.62 | 3.69 | 7.28 | 10.38 | 11.84 | 10.62 | 11.04 | 9.38 | 12.3 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 37.44 | 38.25 | 38.8 | 40.16 | 44.61 | 50.1 | 58.6 | 65.58 | 71.67 | 76.74 | 84.41 |
Core EBITDA Margin(%) | 7.09 | 5.22 | 4.12 | 3.43 | 6.76 | 7.96 | 8.63 | 8.84 | 8.02 | 6.49 | 7.65 |
EBIT Margin(%) | 5.11 | 3.37 | 3.37 | 3.1 | 6.26 | 7.61 | 7.83 | 7.24 | 5.88 | 4.92 | 5.87 |
Pre Tax Margin(%) | 1.22 | 1.06 | 0.85 | 1.8 | 5.05 | 4.52 | 5.4 | 4.89 | 3.96 | 2.88 | 4.01 |
PAT Margin (%) | 0.95 | 0.84 | 0.54 | 1.15 | 3.84 | 3.58 | 4.17 | 3.8 | 3.1 | 2.08 | 3.05 |
Cash Profit Margin (%) | 3.23 | 2.8 | 2.99 | 3.11 | 6.29 | 6.76 | 5.8 | 5.79 | 5.61 | 3.86 | 4.89 |
ROA(%) | 1.21 | 1.26 | 0.94 | 1.95 | 5.11 | 4.71 | 6.89 | 5.71 | 4.27 | 3.12 | 4.58 |
ROE(%) | 2.04 | 2.14 | 1.68 | 3.44 | 10.49 | 11.59 | 15.65 | 11.24 | 8.88 | 6.83 | 9.52 |
ROCE(%) | 6.97 | 5.4 | 6.63 | 6.59 | 12.07 | 13.53 | 15.42 | 12.46 | 9.51 | 8.62 | 10.07 |
Receivable days | 47.93 | 45.99 | 53.3 | 58.57 | 44.74 | 33.45 | 33 | 37.48 | 53.96 | 58.22 | 55.29 |
Inventory Days | 91.36 | 66.16 | 38.68 | 20.49 | 19.48 | 33.72 | 31.36 | 34.52 | 36.06 | 33.95 | 38.24 |
Payable days | 28.15 | 16.18 | 26.98 | 56.39 | 130 | 112.87 | 38.42 | 28.82 | 36.62 | 32.3 | 28.48 |
PER(x) | 56.73 | 41.79 | 23.81 | 19.77 | 16.48 | 16.46 | 10.08 | 4.53 | 8.52 | 7.61 | 4.15 |
Price/Book(x) | 1.13 | 0.88 | 0.4 | 0.67 | 1.64 | 1.8 | 1.46 | 0.48 | 0.72 | 0.5 | 0.38 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.75 | 0.62 | 0.29 | 0.33 | 0.82 | 0.94 | 0.62 | 0.41 | 0.55 | 0.43 | 0.37 |
EV/Core EBITDA(x) | 10.13 | 11.59 | 4.95 | 6.46 | 9.47 | 8.72 | 6.59 | 4.45 | 6.57 | 6.4 | 4.84 |
Net Sales Growth(%) | 9.37 | 23.52 | 25.55 | -2.16 | -2.3 | 32.54 | 32.88 | -10.07 | 7.21 | 23.6 | 3.45 |
EBIT Growth(%) | -1.32 | -18.51 | 25.56 | -10 | 97.38 | 61.17 | 36.68 | -16.85 | -12.96 | 3.38 | 23.41 |
PAT Growth(%) | -7.57 | 8.75 | -19.87 | 109.3 | 227.39 | 23.43 | 54.95 | -17.98 | -12.62 | -16.9 | 51.38 |
EPS Growth(%) | -13.87 | 8.75 | -19.88 | 109.31 | 227.39 | 23.43 | 54.95 | -17.98 | -12.62 | -16.9 | 51.38 |
Debt/Equity(x) | 0.5 | 0.68 | 0.51 | 0.31 | 0.51 | 1.1 | 0.74 | 0.7 | 0.84 | 0.9 | 0.75 |
Current Ratio(x) | 1.48 | 1.38 | 1.19 | 1.2 | 0.65 | 1.04 | 1.07 | 1.15 | 1.12 | 1.37 | 1.35 |
Quick Ratio(x) | 0.67 | 0.7 | 0.87 | 1.02 | 0.49 | 0.63 | 0.7 | 0.62 | 0.83 | 0.88 | 0.89 |
Interest Cover(x) | 1.32 | 1.46 | 1.34 | 2.39 | 5.19 | 2.46 | 3.22 | 3.08 | 3.06 | 2.41 | 3.17 |
Total Debt/Mcap(x) | 0.44 | 0.77 | 1.29 | 0.47 | 0.31 | 0.61 | 0.5 | 1.45 | 1.15 | 1.78 | 1.98 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 | 61.85 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 | 38.15 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 | 0.97 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About